| | | | | | S-ii | | | |
| | | | | | S-iv | | | |
| | | | | | S-vi | | | |
| | | | | | S-1 | | | |
| | | | | | S-3 | | | |
| | | | | | S-5 | | | |
| | | | | | S-12 | | | |
| | | | | | S-13 | | | |
| | | | | | S-14 | | | |
| | | | | | S-16 | | | |
| | | | | | S-28 | | | |
| | | | | | S-31 | | | |
| | | | | | S-36 | | | |
| | | | | | S-44 | | | |
| | | | | | S-45 | | | |
| | | | | | S-45 | | | |
| | | | | | S-46 | | | |
| | | | | | S-47 | | | |
| | | | | | S-48 | | |
| | | | | | 1 | | | |
| | | | | | 3 | | | |
| | | | | | 5 | | | |
| | | | | | 6 | | | |
| | | | | | 7 | | | |
| | | | | | 8 | | | |
| | | | | | 20 | | | |
| | | | | | 21 | | | |
| | | | | | 22 | | | |
| | | | | | 23 | | | |
| | | | | | 24 | | | |
| | | | | | 25 | | | |
| | | | | | 28 | | | |
| | | | | | 28 | | | |
| | | | | | 29 | | | |
| | | | | | 30 | | | |
| | | | | | 31 | | | |
| | | | | | 32 | | |
| | | |
As of March 31, 2025
|
| ||||||
|
(in £000)
|
| |
Actual
|
| |
As Adjusted(1)
|
| |||
| | | |
(Unaudited)
|
| ||||||
|
Cash and cash equivalents
|
| | | | 68,803 | | | | | |
| Equity: | | | | | | | | | | |
|
Share capital
|
| | | | 67 | | | | | |
|
Share premium
|
| | | | 598,468 | | | | | |
|
Treasury share reserve
|
| | | | (803) | | | | | |
|
Other reserves
|
| | | | 119,714 | | | | | |
|
Accumulated deficit
|
| | | | (756,502) | | | | | |
|
Total Shareholder’s (deficit)/equity:
|
| | | | (39,056) | | | | | |
| Debt: | | | | | | | | | | |
|
Financial liabilities at fair value through profit and loss
|
| | | | 122,096 | | | | | |
|
Non-current lease liabilities
|
| | | | 1,669 | | | | | |
|
Warrant liabilities
|
| | | | 448 | | | | | |
|
Current lease liabilities
|
| | | | 690 | | | | | |
|
Total capitalization
|
| | | | 85,847 | | | | | |
| |
Public offering price per ordinary share
|
| | | | | | | | | $ | | | |
| |
Net tangible book value per ordinary share as of March 31, 2025(1)
|
| | | $ | (0.60) | | | | | | | | |
| |
increase in net tangible book value per ordinary share attributable to this offering
|
| | | $ | | | | | | | | | |
| |
As adjusted net tangible book value per ordinary share after giving effect to this offering
|
| | | | | | | | | $ | | | |
| |
Dilution in net tangible book value per ordinary share to new investors participating in
this offering |
| | | | | | | | | $ | | | |
|
Name
|
| |
Number of ordinary
shares |
|
|
Deutsche Bank Securities Inc.
|
| | | |
|
William Blair & Company, L.L.C.
|
| | | |
| Total | | | | |
| | | |
Per ordinary
share |
| |
Total
|
| ||||||||||||
| | | |
No Exercise
|
| |
Exercise
|
| ||||||||||||
|
Public offering price
|
| | | $ | | | | | $ | | | | | $ | | | |||
|
Underwriting discounts and commissions to be paid by us(1)
|
| | | $ | | | | | $ | | | | | $ | | | |||
|
Proceeds, before expenses, to us
|
| | | $ | | | | | $ | | | | | $ | | | | ||
|
Expenses
|
| |
Amount
|
| |||
|
SEC registration fee
|
| | | $ | 28,290 | | |
|
NYSE supplemental listing fee
|
| | | $ | 69,000 | | |
|
Legal fees
|
| | | $ | 475,000 | | |
|
Accounting fees and expenses
|
| | | $ | 140,000 | | |
|
Miscellaneous costs
|
| | | $ | 20,000 | | |
|
Total
|
| | | $ | 732,290 | | |
| | Deutsche Bank Securities | | |
William Blair
|
|
Preferred Shares
Warrants
Rights
Units
| | | | | | 1 | | | |
| | | | | | 3 | | | |
| | | | | | 5 | | | |
| | | | | | 6 | | | |
| | | | | | 7 | | | |
| | | | | | 8 | | | |
| | | | | | 20 | | | |
| | | | | | 21 | | | |
| | | | | | 22 | | | |
| | | | | | 23 | | | |
| | | | | | 24 | | | |
| | | | | | 25 | | | |
| | | | | | 28 | | | |
| | | | | | 28 | | | |
| | | | | | 29 | | | |
| | | | | | 30 | | | |
| | | | | | 31 | | | |
| | | | | | 32 | | |
|
Expenses
|
| |
Amount
|
| |||
|
SEC registration fee
|
| | | $ | 30,620 | | |
|
FINRA filing fee
|
| | | | * | | |
|
Legal and accounting fees and expenses
|
| | | | * | | |
|
Trustee and transfer agent fees and expenses
|
| | | | * | | |
|
Miscellaneous costs
|
| | | | * | | |
|
Total
|
| | | $ | * | | |